{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/105330","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"105330","name":"케이엔더블유","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":7890,"marketCap":126394012800,"sharesOutstanding":16019520,"asOf":"2026-09-26T15:09:35.448Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.04,"psr":1.56,"evEbitda":59.82,"ev":201533945128,"fcff":-92619601116,"fcffYield":-0.4596,"roe":-0.0486,"revenueGrowth":{"y1":0.0331,"y3":-0.0663,"y5":0.086},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.673Z"},"price":{"high52w":10740,"low52w":4965,"fromHigh":-0.2654,"returns":[{"label":"1개월","value":0.1706},{"label":"3개월","value":-0.1085},{"label":"6개월","value":0.0838},{"label":"1년","value":0.4638},{"label":"3년","value":-0.1194},{"label":"5년","value":-0.3688}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":122079178943,"operatingIncome":832004037,"netIncome":600468463,"controllingNetIncome":600468463,"ebitda":3691839185,"fcff":2826212247,"cfo":3539491214,"capex":1014483146,"totalAssets":69366057726,"totalLiabilities":29801501119,"totalEquity":39564556607,"cash":9579763609,"totalDebt":12348100000},{"fiscalYear":2019,"statement":"연결","revenue":92972246220,"operatingIncome":-3367588741,"netIncome":-6288173038,"controllingNetIncome":-6288173038,"ebitda":77520112,"fcff":-2588515464,"cfo":-1544105591,"capex":1238634552,"totalAssets":67088750163,"totalLiabilities":33568341256,"totalEquity":33520408907,"cash":3922264233,"totalDebt":15509457347},{"fiscalYear":2020,"statement":"연결","revenue":53668296649,"operatingIncome":-9739499224,"netIncome":-9865905843,"controllingNetIncome":-9865905843,"ebitda":-6199344244,"fcff":-2754982458,"cfo":-1783474729,"capex":1340775525,"totalAssets":76120722435,"totalLiabilities":32529179296,"totalEquity":43591543139,"cash":24442295307,"totalDebt":14128407872},{"fiscalYear":2021,"statement":"연결","revenue":71831826399,"operatingIncome":7720856379,"netIncome":1019976892,"controllingNetIncome":1019976892,"ebitda":12190108593,"fcff":7395031362,"cfo":14848516584,"capex":9102652476,"totalAssets":155435651818,"totalLiabilities":97577500887,"totalEquity":57858150931,"cash":23713361607,"totalDebt":48869986388},{"fiscalYear":2022,"statement":"연결","revenue":99581713544,"operatingIncome":15288528632,"netIncome":18066710742,"controllingNetIncome":18066710742,"ebitda":20328772233,"fcff":7719367563,"cfo":14593204422,"capex":8183982959,"totalAssets":142812314473,"totalLiabilities":64346370697,"totalEquity":78465943776,"cash":23432762051,"totalDebt":33514234072},{"fiscalYear":2023,"statement":"연결","revenue":95369711653,"operatingIncome":5220758004,"netIncome":2052430873,"controllingNetIncome":2052430873,"ebitda":10430376132,"fcff":4094749701,"cfo":10377543771,"capex":7215573557,"totalAssets":151823599576,"totalLiabilities":26714947169,"totalEquity":125108652407,"cash":38240412610,"totalDebt":11238845265},{"fiscalYear":2024,"statement":"연결","revenue":78463634109,"operatingIncome":-2285023523,"netIncome":3441506852,"controllingNetIncome":3441506852,"ebitda":3219081979,"fcff":-13831907293,"cfo":6307349397,"capex":20692681175,"totalAssets":207622472352,"totalLiabilities":79475008582,"totalEquity":128147463770,"cash":74705022587,"totalDebt":11145147438},{"fiscalYear":2025,"statement":"연결","revenue":81058653134,"operatingIncome":-2956124553,"netIncome":-5767358399,"controllingNetIncome":-6082738393,"ebitda":3369067544,"fcff":-92619601116,"cfo":-1743980856,"capex":91366727908,"totalAssets":267117721535,"totalLiabilities":145052996158,"totalEquity":122064725377,"cash":36172675658,"totalDebt":111312607986}],"quarterly":[{"stockCode":"105330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":19896955300,"operatingIncome":-463745116,"netIncome":-881877955,"prevYearRevenue":20190417324,"prevYearOperatingIncome":366709180,"prevYearNetIncome":-382976023,"source":"11014","updatedAt":"2026-08-26T22:26:54.789Z"},{"stockCode":"105330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":21387771119,"operatingIncome":-889549164,"netIncome":-1456848214,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:54.794Z"},{"stockCode":"105330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16628148060,"operatingIncome":-1122320016,"netIncome":-1513418486,"prevYearRevenue":19595505884,"prevYearOperatingIncome":-1069143556,"prevYearNetIncome":-1403941626,"source":"11013","updatedAt":"2026-08-26T22:26:54.265Z"},{"stockCode":"105330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":18412542532,"operatingIncome":-1836768957,"netIncome":-7586667524,"prevYearRevenue":20178420831,"prevYearOperatingIncome":-533686717,"prevYearNetIncome":-2024690604,"source":"11012","updatedAt":"2026-08-26T22:26:54.515Z"}]}